As of 2025-06-02, the Intrinsic Value of Daitobo Co Ltd (3202.T) is 82.37 JPY. This 3202.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 104.00 JPY, the upside of Daitobo Co Ltd is -20.80%.
The range of the Intrinsic Value is (74.96) - 1,398.92 JPY
Based on its market price of 104.00 JPY and our intrinsic valuation, Daitobo Co Ltd (3202.T) is overvalued by 20.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (74.96) - 1,398.92 | 82.37 | -20.8% |
| DCF (Growth 10y) | (44.36) - 1,519.91 | 124.33 | 19.5% |
| DCF (EBITDA 5y) | (105.41) - 8.57 | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (69.97) - 86.86 | (1,234.50) | -123450.0% |
| Fair Value | 33.18 - 33.18 | 33.18 | -68.10% |
| P/E | 27.80 - 92.19 | 51.22 | -50.8% |
| EV/EBITDA | (144.22) - 19.54 | (71.78) | -169.0% |
| EPV | (25.50) - 245.29 | 109.90 | 5.7% |
| DDM - Stable | 13.79 - 45.37 | 29.58 | -71.6% |
| DDM - Multi | 81.85 - 193.24 | 113.34 | 9.0% |
| Market Cap (mil) | 3,157.44 |
| Beta | 0.29 |
| Outstanding shares (mil) | 30.36 |
| Enterprise Value (mil) | 11,972.44 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.39% |
| Cost of Debt | 6.95% |
| WACC | 5.74% |